Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹10Cr
Entertainment - Electronic Media
Rev Gr TTM
Revenue Growth TTM
-6.64%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HATHWAYB
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -15.0 | -16.1 | -9.5 | -5.7 | -11.8 | -11.8 | -11.9 | 16.7 | 1.7 | 0.0 | -1.7 | -22.1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| 2.9 | 0.0 | 10.4 | 12.1 | -10.0 | -6.7 | -3.4 | 20.8 | 6.6 | 3.3 | 10.3 | 0.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 75.0 | -145.4 | -71.4 | -133.3 | -800.0 | -20.0 | -300.0 | 2,400.0 | 88.9 | 66.7 | 175.0 | -178.3 |
| -1.5 | -7.3 | 3.0 | -1.5 | -15.0 | -10.0 | -6.8 | 29.9 | -1.6 | -3.3 | 5.2 | -30.0 |
| 0.0 | -0.1 | 0.0 | 0.0 | -0.1 | -0.1 | -0.1 | 0.3 | 0.0 | 0.0 | 0.0 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | 6.0 | -26.3 | -61.7 | -3.3 | 3.4 | -10.5 | -12.5 | -19.9 | -12.2 | -4.3 | -6.9 |
| 18 | 18 | 13 | 7 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
Operating Profit Operating ProfitCr |
| -13.6 | -3.9 | -3.5 | -36.4 | 33.0 | 46.6 | 35.8 | 28.7 | 14.2 | 6.4 | 1.6 | 5.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -3 | -1 | -1 | 0 | 0 | 2 | 1 | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 56.6 | 34.0 | 98.6 | 278.9 | 16,705.9 | -71.1 | -25.5 | -78.7 | -125.3 | 200.9 | -492.6 |
| -19.2 | -7.9 | -7.0 | -0.3 | 0.5 | 75.9 | 24.5 | 20.9 | 5.5 | -1.6 | 1.7 | -7.1 |
| -3.7 | -1.7 | -1.1 | 0.0 | 0.0 | 4.6 | 1.3 | 1.0 | 0.2 | -0.1 | 0.1 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| -10 | -11 | -12 | -12 | -12 | -8 | -7 | -6 | -6 | -6 | -6 | -6 |
Current Liabilities Current LiabilitiesCr | 14 | 16 | 16 | 6 | 7 | 5 | 3 | 1 | 1 | 1 | 1 | 0 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 7 | 7 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Non Current Assets Non Current AssetsCr | 7 | 6 | 5 | 5 | 2 | 4 | 3 | 3 | 2 | 2 | 2 | 2 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 1 | 2 | -5 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | -1 | 3 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 1 | 0 | 2 | -5 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | |
| -66.5 | -43.4 | -234.9 | 37,133.3 | 8,208.2 | 9.9 | 134.3 | -1.6 | 13.4 | -482.5 | -44.8 | -5.9 |
CFO To EBITDA CFO To EBITDA% | -94.0 | -88.3 | -474.7 | 258.0 | 116.0 | 16.2 | 92.1 | -1.2 | 5.3 | 120.1 | -47.1 | 8.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 8 | 6 | 3 | 2 | 3 | 8 | 13 | 19 | 12 | 13 | 13 | 9 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 129.0 | 2.0 | 12.4 | 23.8 | 72.8 | 0.0 | 319.4 | -50.8 |
Price To Sales Price To Sales | 0.5 | 0.3 | 0.3 | 0.5 | 0.7 | 1.6 | 3.0 | 5.0 | 4.0 | 5.0 | 5.0 | 3.6 |
Price To Book Price To Book | -4.5 | -1.8 | -0.8 | -0.6 | -0.8 | -28.4 | 16.4 | 11.7 | 6.9 | 7.7 | 7.2 | 5.3 |
| -3.6 | -6.3 | -3.0 | -2.9 | 1.8 | 3.3 | 8.4 | 17.1 | 28.6 | 76.9 | 309.5 | 71.4 |
Profitability Ratios Profitability Ratios |
| 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 52.7 |
| -13.6 | -3.9 | -3.5 | -36.4 | 33.0 | 46.6 | 35.8 | 28.7 | 14.2 | 6.4 | 1.6 | 5.0 |
| -19.2 | -7.9 | -7.0 | -0.3 | 0.5 | 75.9 | 24.5 | 20.9 | 5.5 | -1.6 | 1.7 | -7.1 |
| 735.3 | 39.5 | 21.5 | -34.5 | -7.0 | -886.3 | 177.5 | 58.4 | 14.3 | -2.3 | 3.3 | -9.8 |
| 170.2 | 42.4 | 22.2 | 0.3 | -0.6 | -1,402.6 | 132.2 | 49.4 | 9.5 | -2.5 | 2.4 | -10.4 |
| -23.0 | -10.4 | -7.4 | -0.2 | 0.7 | 84.6 | 29.8 | 25.7 | 6.5 | -1.7 | 1.6 | -7.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Hathway Bhawani Cabletel & Datacom Limited** is a specialized provider of **Cable Television (CATV) Network Services** based in **Maharashtra, India**. The company operates as a key subsidiary within the broader **Reliance Industries Limited** ecosystem, under the immediate parentage of **Hathway Cable and Datacom Limited**. Its business model is centered on a single reportable segment: the delivery of domestic cable TV services through a subscription-based revenue model.
---
### **Corporate Structure and Strategic Ownership**
The company benefits from a robust corporate lineage, providing it with operational stability and access to large-scale infrastructure.
* **Ultimate Parent:** **Reliance Industries Limited**.
* **Immediate Parent:** **Hathway Cable and Datacom Limited**.
* **Promoter Holding:** **65.22%** (following a reclassification in **October 2024**).
* **Subsidiary Consolidation:** In **February 2026**, the company completed the acquisition of the remaining **49% equity stake** (15,190 shares) in **Hathway Bhawani NDS Network Limited** for **₹15,190**. This transaction transitioned the unit into a **wholly owned subsidiary**, allowing for full operational integration.
---
### **Operational Footprint and Infrastructure Synergy**
The company’s primary theater of operations is **Maharashtra**, with a concentrated presence in **Thane**. To maintain a lean and efficient cost structure, the company leverages the resources of its fellow subsidiary, **Hathway Digital Limited (HDL)**.
* **Service Agreements:** The company operates under a perpetual MOU and business support agreements with **HDL** (valid until **March 31, 2026**). These agreements cover essential infrastructure, marketing, and subscription services.
* **Related-Party Transactions (FY 2024-25):**
* **Purchases from HDL:** **₹90.10 lakhs**.
* **Sales to HDL:** **₹1.2 crore**.
* **Human Capital:** The company maintains a lean workforce of **10 permanent employees** (as of March 31, 2025).
---
### **Strategic Response to Industry Disruption**
To counter the dual threats of **Over-the-Top (OTT)** platforms and the rise of **Free Dish**, management has shifted focus toward **premiumization** and **customer retention**.
* **ARPU Rationalization:** Implementing innovative **Distribution Platform Subscriber (DPO) packs** and flexible bundles that allow subscribers to swap channels, effectively reducing churn.
* **Content Protection:** Advocating for "paywalls" on OTT platforms to ensure TV content is not provided for free simultaneously with broadcasts, protecting the value of the linear TV subscription.
* **HD Adoption:** Incentivizing the transition to **High Definition (HD) hardware** and promoting regional HD content to drive higher **Average Revenue Per User (ARPU)**.
* **Market Expansion:** Targeting "TV dark homes" through potential **Public-Private Partnerships**, including the distribution of subsidized **Set-Top Boxes (STBs)** in sensitive or border areas and the development of low-cost receiver products.
---
### **Financial Performance and Segment Metrics**
The company operates in a single segment (**Cable Television Network Services**), meaning the nature and uncertainty of cash flows are uniform across its portfolio.
#### **Consolidated Financial Summary**
| Particulars (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Revenue from Operations** | **2.57** | **2.68** | **3.06** |
| **Profit / (Loss) After Tax (PAT)** | **0.0433** | **(0.0429)** | **0.1697** |
| **Transfer to Reserves** | **Nil** | **Nil** | **Nil** |
#### **Subsidiary Performance: Hathway Bhawani NDS Network Limited**
The NDS unit has faced a declining turnover trend prior to its full acquisition:
* **FY 2024-25:** **₹54.28 lakhs**
* **FY 2023-24:** **₹64.90 lakhs**
* **FY 2022-23:** **₹75.32 lakhs**
#### **Balance Sheet Observations**
* **Trade Receivables:** Increased significantly to **₹25.90 lakhs** in FY25 (from **₹2.33 lakhs** in FY24).
* **Contract Liabilities:** Unearned revenue (advance billings) decreased to **₹5.63 lakhs**.
* **Dividend Policy:** The Board has **not recommended any dividend** for the reported periods, opting to retain liquidity for operations.
---
### **Market Segmentation and Competitive Outlook**
The company categorizes its market into three distinct tiers to tailor its service delivery:
| Segment | Strategic Focus | Key Risks |
| :--- | :--- | :--- |
| **High-end / Nuclear Families** | **HD adoption** and premium DPO packs | Migration to **OTT apps** |
| **Phase 3 & 4 (HSM)** | Affordable, tailor-made regional packs | Competition from **Free Dish** |
| **Digital Platforms** | **Delayed catch-up viewing** models | Content cannibalization by free online access |
---
### **Risk Management and Regulatory Contingencies**
The company operates under a risk management framework overseen by its parent, **HCDL**, focusing on internal controls and legal compliance.
#### **The DOT License Fee Dispute**
The most significant contingent liability involves long-standing disputes with the **Department of Telecommunications (DOT)**:
* **Nature of Demand:** Show Cause cum Demand notices for FY **2005-06 to 2007-08** and **2009-10 to 2014-15**.
* **Financial Impact:** Total demand of **₹41.3 crore** (including interest and penalties).
* **Management Position:** The company is contesting these demands and has **not created a financial provision**, citing strong legal grounds.
#### **Operational and Financial Risks**
* **Credit & Liquidity:** Credit risk is mitigated by a geographically distributed customer base. Liquidity is managed via **rolling cash flow forecasts**.
* **Regulatory Compliance:** In **October 2024**, the company received a Stock Exchange advisory regarding a delay in disclosing a **Promoter Reclassification** application. Additionally, as of mid-2023, **76,735 Equity Shares** held by promoters remained in physical form, a technical non-compliance with **Regulation 31(2)** of SEBI (LODR).
* **Employee Obligations:** The company manages an unfunded defined benefit gratuity plan. Recent implementation of the **New Labour Code** resulted in a past service cost of **₹0.97 lakhs** as of **April 2026**. The plan is sensitive to **salary inflation** and **government bond yields** (used as the discount rate).
---
### **Internal Governance and Monitoring**
The company employs a structured internal control system to ensure operational efficiency:
* **Management Committee:** Conducts regular reviews of **Key Performance Indicators (KPIs)** and variance analyses.
* **Audit Committee:** Receives structured operational reports to monitor financial integrity and regulatory adherence.
* **Revenue Recognition:** Strictly follows **Ind AS 108**, recognizing revenue on an accrual basis net of **GST**.